[TSH] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
05-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 64.28%
YoY- 76.38%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 783,238 696,841 644,623 624,652 584,512 571,210 556,842 25.51%
PBT 107,093 90,132 76,772 65,138 52,548 50,766 46,054 75.43%
Tax -3,422 -1,830 -430 -973 -12,885 -15,204 -15,054 -62.71%
NP 103,671 88,302 76,342 64,165 39,663 35,562 31,000 123.46%
-
NP to SH 88,407 75,006 65,456 54,761 33,333 30,042 25,631 128.11%
-
Tax Rate 3.20% 2.03% 0.56% 1.49% 24.52% 29.95% 32.69% -
Total Cost 679,567 608,539 568,281 560,487 544,849 535,648 525,842 18.62%
-
Net Worth 387,711 536,247 369,116 367,169 409,387 378,603 489,500 -14.38%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 387,711 536,247 369,116 367,169 409,387 378,603 489,500 -14.38%
NOSH 387,711 375,234 369,116 367,169 366,047 378,603 445,000 -8.77%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.24% 12.67% 11.84% 10.27% 6.79% 6.23% 5.57% -
ROE 22.80% 13.99% 17.73% 14.91% 8.14% 7.93% 5.24% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 202.02 185.71 174.64 170.13 159.68 150.87 125.13 37.58%
EPS 22.80 19.99 17.73 14.91 9.11 7.93 5.76 150.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.4291 1.00 1.00 1.1184 1.00 1.10 -6.15%
Adjusted Per Share Value based on latest NOSH - 367,169
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 56.68 50.43 46.65 45.21 42.30 41.34 40.30 25.50%
EPS 6.40 5.43 4.74 3.96 2.41 2.17 1.85 128.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2806 0.3881 0.2671 0.2657 0.2963 0.274 0.3542 -14.37%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.41 1.42 1.24 0.77 0.70 0.63 0.66 -
P/RPS 0.70 0.76 0.71 0.45 0.44 0.42 0.53 20.35%
P/EPS 6.18 7.10 6.99 5.16 7.69 7.94 11.46 -33.72%
EY 16.17 14.08 14.30 19.37 13.01 12.60 8.73 50.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.99 1.24 0.77 0.63 0.63 0.60 76.66%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 16/08/07 24/05/07 05/03/07 24/11/06 12/09/06 01/06/06 -
Price 1.55 1.16 1.35 0.81 0.70 0.69 0.62 -
P/RPS 0.77 0.62 0.77 0.48 0.44 0.46 0.50 33.32%
P/EPS 6.80 5.80 7.61 5.43 7.69 8.70 10.76 -26.33%
EY 14.71 17.23 13.14 18.41 13.01 11.50 9.29 35.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.81 1.35 0.81 0.63 0.69 0.56 97.01%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment